Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Sawaca Business Machines Ltd.

Trading

Rating :

N/A

BSE: 531893 | NSE: Not Listed

Watchlist

NSE BSE

0.63

05-Nov-2024

Open
High
Low
Previous Close

0.64
0.64
0.62
0.63

Volume
Traded Value (lacs)
52 Week High
52 Week Low

3888338
2462023
1.81
0.56

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

36.04
50.12
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

36.60
N/A
0.61

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-2.15
13.23
0.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.84
-21.05
-19.96

PAT CAGR (%)

10 Years
5 Years
3 Years

14.66
22.42
35.72

P:E (Median)

8 Years
5 Years
3 Years

14.06
16.32
24.11

P:BV (Average)

8 Years
5 Years
3 Years

0.78
0.78
1.06

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.83
35.65
50.90

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 17.05 0.21 8,019.05% 6.03 0.48 1,156.25% 0.00 0.40 -100.00% 0.30 1.17 -74.36%
Expenses 17.06 0.39 4,274.36% 6.29 0.81 676.54% 0.10 0.11 -9.09% 0.09 1.21 -92.56%
EBITDA -0.02 -0.17 - -0.25 -0.33 - -0.10 0.29 - 0.22 -0.03 -
EBIDTM -0.08% -82.46% -4.23% -69.73% 0.00% 72.75% 71.67% -2.99%
Other Income 0.40 0.25 60.00% 0.27 0.22 22.73% 0.26 0.25 4.00% 0.26 0.25 4.00%
Interest 0.00 0.00 0 0.01 0.00 0 0.00 0.01 -100.00% 0.01 0.01 0.00%
Depreciation 0.01 0.02 -50.00% 0.02 0.03 -33.33% 0.02 0.03 -33.33% 0.02 0.03 -33.33%
PBT 0.37 0.05 640.00% -0.01 -0.14 - 0.13 0.50 -74.00% 0.45 0.18 150.00%
Tax 0.10 0.03 233.33% -0.01 -0.13 - 0.03 0.13 -76.92% 0.12 0.04 200.00%
PAT 0.27 0.02 1,250.00% 0.01 -0.01 - 0.10 0.38 -73.68% 0.34 0.14 142.86%
PATM 1.61% 9.00% 0.12% -1.67% 0.00% 94.25% 111.67% 11.69%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.01 -100.00% 0.01 0.00 0

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 23.38 2.68 2.93 2.67 0.76 1.44 1.90 1.50 2.60 10.00 3.33 Net Sales Growth 934.51% -8.53% 9.74% 251.32% -47.22% -24.21% 26.67% -42.31% -74.00% 200.30% Cost Of Goods Sold 22.86 2.10 2.43 2.58 0.73 1.42 1.87 1.43 2.52 9.78 2.92 Gross Profit 0.52 0.59 0.50 0.09 0.03 0.03 0.03 0.07 0.09 0.22 0.40 GP Margin 2.22% 22.01% 17.06% 3.37% 3.95% 2.08% 1.58% 4.67% 3.46% 2.20% 12.01% Total Expenditure 23.54 2.91 3.10 3.37 1.49 2.19 2.60 2.14 3.18 10.29 3.42 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.23 0.32 0.31 0.20 0.16 0.16 0.14 0.10 0.13 0.23 % Of Sales - 8.58% 10.92% 11.61% 26.32% 11.11% 8.42% 9.33% 3.85% 1.30% 6.91% Manufacturing Exp. - 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.37% 0.34% 0% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.44 0.27 0.36 0.16 0.15 0.14 0.13 0.11 0.11 0.18 % Of Sales - 16.42% 9.22% 13.48% 21.05% 10.42% 7.37% 8.67% 4.23% 1.10% 5.41% Selling & Distn. Exp. - 0.13 0.07 0.12 0.01 0.01 0.01 0.01 0.01 0.01 0.05 % Of Sales - 4.85% 2.39% 4.49% 1.32% 0.69% 0.53% 0.67% 0.38% 0.10% 1.50% Miscellaneous Exp. - 0.00 0.00 0.00 0.40 0.46 0.42 0.43 0.45 0.25 0.05 % Of Sales - 0% 0% 0% 52.63% 31.94% 22.11% 28.67% 17.31% 2.50% 1.20% EBITDA -0.15 -0.23 -0.17 -0.70 -0.73 -0.75 -0.70 -0.64 -0.58 -0.29 -0.09 EBITDA Margin -0.64% -8.58% -5.80% -26.22% -96.05% -52.08% -36.84% -42.67% -22.31% -2.90% -2.70% Other Income 1.19 0.96 0.90 1.01 1.01 1.02 0.90 0.83 0.84 0.69 0.32 Interest 0.02 0.02 0.03 0.00 0.00 0.00 0.00 0.02 0.00 0.02 0.01 Depreciation 0.07 0.11 0.13 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.00 PBT 0.94 0.60 0.57 0.29 0.27 0.27 0.20 0.18 0.26 0.38 0.21 Tax 0.24 0.06 0.17 0.08 0.07 0.07 0.05 0.06 0.08 0.11 0.07 Tax Rate 25.53% 10.00% 29.82% 27.59% 25.93% 25.93% 25.00% 33.33% 30.77% 28.95% 33.33% PAT 0.72 0.55 0.41 0.22 0.20 0.20 0.15 0.12 0.18 0.27 0.14 PAT before Minority Interest 0.72 0.55 0.41 0.22 0.20 0.20 0.15 0.12 0.18 0.27 0.14 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.08% 20.52% 13.99% 8.24% 26.32% 13.89% 7.89% 8.00% 6.92% 2.70% 4.20% PAT Growth 35.85% 34.15% 86.36% 10.00% 0.00% 33.33% 25.00% -33.33% -33.33% 92.86% EPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 12.91 12.77 12.37 12.15 11.95 11.75 11.60 11.48 11.30 11.03 Share Capital 11.44 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 Total Reserves 1.47 2.37 1.97 1.75 1.55 1.35 1.20 1.08 0.90 0.63 Non-Current Liabilities 0.05 0.24 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.16 0.25 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1.30 2.85 0.64 1.14 0.70 1.38 1.04 1.15 3.95 1.63 Trade Payables 1.03 2.55 0.43 1.04 0.57 1.32 0.98 0.96 3.62 1.29 Other Current Liabilities 0.11 0.13 0.13 0.03 0.06 0.01 0.02 0.01 0.08 0.12 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.16 0.17 0.08 0.07 0.07 0.05 0.05 0.18 0.25 0.22 Total Liabilities 14.26 15.86 13.15 13.29 12.65 13.13 12.64 12.63 15.25 12.66 Net Block 0.25 0.34 0.19 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Gross Block 0.50 0.48 0.20 0.02 0.02 0.02 0.02 0.02 0.02 0.02 Accumulated Depreciation 0.25 0.14 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 Non Current Assets 13.21 12.71 12.48 12.09 11.47 10.74 10.21 9.66 10.55 10.63 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.25 3.99 Long Term Loans & Adv. 12.96 12.37 12.29 12.09 11.47 10.74 10.20 9.66 9.30 6.62 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1.06 3.15 0.67 1.20 1.18 2.39 2.44 2.97 4.69 2.02 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.82 0.48 1.15 0.00 0.19 0.00 0.00 Sundry Debtors 0.85 2.98 0.41 0.02 0.40 0.86 2.28 2.33 4.25 1.78 Cash & Bank 0.12 0.05 0.15 0.11 0.08 0.13 0.15 0.28 0.15 0.22 Other Current Assets 0.09 0.00 0.00 0.00 0.22 0.25 0.01 0.17 0.30 0.02 Short Term Loans & Adv. 0.09 0.12 0.11 0.25 0.22 0.25 0.01 0.17 0.30 0.02 Net Current Assets -0.24 0.30 0.03 0.06 0.48 1.01 1.40 1.82 0.74 0.39 Total Assets 14.27 15.86 13.15 13.29 12.65 13.13 12.65 12.63 15.24 12.67

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 0.29 0.08 -0.71 0.65 0.68 0.52 0.42 -0.76 -0.14 0.35 PBT 0.60 0.56 0.29 0.27 0.27 0.20 0.18 0.26 0.38 0.21 Adjustment -0.84 0.13 -0.99 0.37 0.45 0.43 0.43 0.01 0.02 0.04 Changes in Working Capital 0.60 -0.53 0.06 0.01 -0.05 -0.10 0.00 -0.88 -0.45 0.13 Cash after chg. in Working capital 0.35 0.16 -0.64 0.65 0.68 0.52 0.61 -0.61 -0.05 0.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.06 -0.08 -0.07 0.00 0.00 0.00 -0.19 -0.15 -0.09 -0.03 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.36 -0.37 0.61 -0.62 -0.73 -0.53 -0.55 0.89 0.13 -0.46 Net Fixed Assets -0.02 -0.28 -0.18 0.00 0.00 0.00 0.00 0.00 0.00 0.19 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.25 2.74 6.02 Others 0.38 -0.09 0.79 -0.62 -0.73 -0.53 -0.55 -0.36 -2.61 -6.67 Cash from Financing Activity -0.57 0.18 0.14 0.00 0.00 0.00 -0.01 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.08 -0.11 0.04 0.03 -0.06 -0.01 -0.13 0.13 -0.01 -0.11 Opening Cash & Equivalents 0.05 0.15 0.11 0.08 0.13 0.15 0.28 0.15 0.16 0.27 Closing Cash & Equivalent 0.12 0.05 0.15 0.11 0.08 0.13 0.15 0.28 0.15 0.16

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 0.87 1.12 1.08 11.68 11.49 11.30 11.15 11.04 10.86 10.59 ROA 3.62% 2.80% 1.65% 1.55% 1.55% 1.15% 0.97% 1.28% 1.92% 1.12% ROE 4.25% 3.23% 1.78% 1.67% 1.69% 1.27% 1.06% 1.56% 2.40% 1.29% ROCE 4.75% 4.66% 2.40% 2.26% 2.30% 1.69% 1.71% 2.27% 3.55% 2.01% Fixed Asset Turnover 5.45 8.59 25.01 49.79 94.36 124.75 98.73 170.66 656.07 29.77 Receivable days 260.34 211.55 29.98 102.57 160.20 301.56 559.61 461.80 110.05 208.07 Inventory Days 0.00 0.00 0.00 311.99 206.17 219.90 0.00 27.34 0.00 0.00 Payable days 311.42 223.68 103.82 404.22 374.30 131.53 254.08 296.62 90.28 159.92 Cash Conversion Cycle -51.08 -12.13 -73.85 10.34 -7.93 389.93 305.53 192.51 19.77 48.14 Total Debt/Equity 0.02 0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 26.79 23.41 246.58 0.00 0.00 0.00 12.98 695.62 24.34 18.36

Top Investors:

sagar rajeshbhai jhaveri huf

sagar rajeshbhai jhaveri

shubham ashokbhai patel

moolchand kiran kumar jain

sanjeev harbanslal bhatia

noble polymers limited

saumil a bhavnagari

rathod manoj chhaganlal huf

nimit jayendrabhai shah

Annual Reports:

News Update:

Sawaca Business Mach - Quarterly Results
9th Aug 2024, 15:54 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback